| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP | 17,750 | 0 | 9,600 | 8,450 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| GOODWILL - WTC - 2010 | 2010-12-20 | 300,000 | 96,667 | 180.000000000000 | 20,000 | 0 | 20,000 | 116,667 |
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 93,331 | 180.000000000000 | 13,333 | 0 | 13,333 | 106,664 |
| GOODWILL | 2008-11-01 | 818,057 | 381,759 | 180.000000000000 | 54,537 | 0 | 54,537 | 436,296 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 14,518 | 180.000000000000 | 2,074 | 0 | 2,074 | 16,592 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS - 2008 | 2008-11-01 | 2,060,719 | 369,873 | SL | 39.000000000000 | 52,839 | 0 | 52,839 | |
| FURNISHINGS & FIXTURES - 2008 | 2008-11-01 | 15,895 | 15,895 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - WTC - 2010 | 2010-12-20 | 40,000 | 27,618 | SL | 7.000000000000 | 5,714 | 0 | 5,714 | |
| LAND - 2008 | 2008-11-01 | 1,342,406 | L | 0 | 0 | 0 | |||
| LAND - WTC - 2010 | 2010-12-20 | 2,800,000 | L | 0 | 0 | 0 | |||
| LAND - 636 LOST NATION RD - 2010 | 2011-09-28 | 390,000 | L | 0 | 0 | 0 | |||
| INVENTORY - WTC - 2010 | 2010-12-20 | 10,000 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDINGS & IMPROVEMENTS - 2008 | 2008-11-01 | 224,647 | 40,320 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | 13,212 | SL | 39.000000000000 | 3,049 | 0 | 3,049 | |
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | 954 | SL | 7.000000000000 | 229 | 0 | 229 | |
| MACHINERY & EQUIPMENT - 2008 | 2008-11-01 | 469,626 | 469,623 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT - 2009 | 2009-11-01 | 431,732 | 370,056 | SL | 7.000000000000 | 61,676 | 0 | 61,676 | |
| SCULLING EQUIPMENT - 2009 | 2009-11-01 | 5,729 | 4,908 | SL | 7.000000000000 | 818 | 0 | 818 | |
| SCULLING EQUIPMENT - 2010 | 2011-09-30 | 4,135 | 2,413 | SL | 7.000000000000 | 591 | 0 | 591 | |
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | 6,327 | SL | 7.000000000000 | 1,460 | 0 | 1,460 | |
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | 79,833 | SL | 7.000000000000 | 19,160 | 0 | 19,160 | |
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | 21,179 | SL | 7.000000000000 | 4,382 | 0 | 4,382 | |
| VEHICLES - 2008 | 2008-11-01 | 69,779 | 69,779 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2009 | 2010-03-31 | 34,900 | 34,900 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2009 | 2009-11-01 | 17,129 | 17,129 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2010 | 2011-10-06 | 32,777 | 26,610 | SL | 5.000000000000 | 6,009 | 0 | 6,009 | |
| MACHINERY & EQUIPMENT - 2010 | 2011-11-01 | 29,992 | 17,140 | SL | 7.000000000000 | 4,285 | 0 | 4,285 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 2012-03-01 | 76,494 | 7,191 | SL | 39.000000000000 | 1,961 | 0 | 1,961 | |
| SNOWMAKING EQUIPMENT - 2011 | 2011-12-01 | 189,801 | 106,197 | SL | 7.000000000000 | 27,114 | 0 | 27,114 | |
| NEW EQUIPMENT - 2011 | 2012-10-11 | 1,949 | 857 | SL | 7.000000000000 | 278 | 0 | 278 | |
| NEW EQUIPMENT - 2011 | 2012-02-01 | 10,074 | 5,396 | SL | 7.000000000000 | 1,439 | 0 | 1,439 | |
| NEW EQUIPMENT - 2011 | 2012-06-01 | 15,500 | 7,565 | SL | 7.000000000000 | 2,214 | 0 | 2,214 | |
| FURNITURE & FIXTURES - 2011 | 2012-10-25 | 2,650 | 1,137 | SL | 7.000000000000 | 379 | 0 | 379 | |
| VEHICLES - 2011 | 2012-09-01 | 60,471 | 38,298 | SL | 5.000000000000 | 12,094 | 0 | 12,094 | |
| LAND - 991 LOST NATION RD - 2011 | 2012-08-31 | 165,641 | L | 0 | 0 | 0 | |||
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 2012-10-05 | 250,000 | 19,764 | SL | 39.000000000000 | 6,410 | 0 | 6,410 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 2012-10-05 | 650,902 | L | 0 | 0 | 0 | |||
| BUILDING - 6123 CREEK ROAD - 2011 | 2012-09-28 | 250,000 | 19,764 | SL | 39.000000000000 | 6,410 | 0 | 6,410 | |
| LAND - 6123 CREEK ROAD - 2011 | 2012-09-28 | 97,937 | L | 0 | 0 | 0 | |||
| BOATS - NON-DEPRECIABLE-2012 | 2012-10-31 | 436,559 | SL | 0 % | 0 | 0 | 0 | ||
| ACTIVITY CENTER | 2014-12-31 | 453,353 | 9,687 | SL | 39.000000000000 | 11,624 | 0 | 11,624 | |
| BUILDINGS - 2012 | 2013-05-09 | 11,410 | 732 | SL | 39.000000000000 | 293 | 0 | 293 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 2013-09-01 | 160,349 | 8,909 | SL | 39.000000000000 | 4,112 | 0 | 4,112 | |
| EQUIPMENT - SCULLING 2012 | 2012-11-01 | 1,386 | 594 | SL | 7.000000000000 | 198 | 0 | 198 | |
| EQUIPMENT - SKIING 2012 | 2013-10-31 | 25,651 | 7,328 | SL | 7.000000000000 | 3,664 | 0 | 3,664 | |
| FURNITURE & FIXTURES - 2012 | 2012-11-01 | 100 | 42 | SL | 7.000000000000 | 14 | 0 | 14 | |
| MACHINERY & EQUIPMENT - 2012 | 2013-08-12 | 7,939 | 2,552 | SL | 7.000000000000 | 1,134 | 0 | 1,134 | |
| VEHICLES - 2012 | 2012-12-04 | 4,500 | 2,625 | SL | 5.000000000000 | 900 | 0 | 900 | |
| EQUIPMENT - 2012 | 2013-01-24 | 2,154 | 847 | SL | 7.000000000000 | 308 | 0 | 308 | |
| CABIN - 2013 | 2014-05-31 | 5,368 | 195 | SL | 39.000000000000 | 138 | 0 | 138 | |
| ACTIVITY CENTER - 2013 | 2014-12-31 | 1,695,336 | 36,225 | SL | 39.000000000000 | 43,470 | 0 | 43,470 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 2014-04-30 | 71,234 | 2,740 | SL | 39.000000000000 | 1,827 | 0 | 1,827 | |
| MACHINERY & EQUIPMENT - 2013 | 2014-04-30 | 135,635 | 29,064 | SL | 7.000000000000 | 19,376 | 0 | 19,376 | |
| EQUIPMENT - SCULLING 2013 | 2014-04-30 | 21,527 | 4,613 | SL | 7.000000000000 | 3,075 | 0 | 3,075 | |
| EQUIPMENT - SKIING 2013 | 2014-04-30 | 11,000 | 2,357 | SL | 7.000000000000 | 1,571 | 0 | 1,571 | |
| VEHICLES - 2013 | 2014-08-12 | 5,000 | 1,250 | SL | 5.000000000000 | 1,000 | 0 | 1,000 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 2015-04-30 | 794,613 | 10,187 | SL | 39.000000000000 | 20,375 | 0 | 20,375 | |
| MACHINERY & EQUIPMENT - 2014 | 2015-04-30 | 19,220 | 1,373 | SL | 7.000000000000 | 2,746 | 0 | 2,746 | |
| EQUIPMENT - SCULLING 2014 | 2015-04-30 | 550 | 39 | SL | 7.000000000000 | 79 | 0 | 79 | |
| EQUIPMENT - SKIING 2014 | 2015-04-30 | 21,093 | 1,507 | SL | 7.000000000000 | 3,013 | 0 | 3,013 | |
| VEHICLES - 2014 | 2015-06-01 | 38,170 | 3,181 | SL | 5.000000000000 | 7,634 | 0 | 7,634 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2016-04-30 | 2,052,848 | SL | 39.000000000000 | 26,319 | 0 | 26,319 | ||
| MACHINERY & EQUIPMENT - 2015 | 2016-04-30 | 15,504 | SL | 7.000000000000 | 1,107 | 0 | 1,107 | ||
| EQUIPMENT - SKIING 2015 | 2016-04-30 | 195,775 | SL | 7.000000000000 | 13,984 | 0 | 13,984 | ||
| MORRISSEY PROPERTY - BUILDING | 2016-04-30 | 125,000 | SL | 39.000000000000 | 1,603 | 0 | 1,603 | ||
| MORRISSEY PROPERTY - LAND | 2016-04-30 | 158,265 | L | 0 | 0 | 0 | |||
| SKI TREADMILL | 2016-06-13 | 30,000 | SL | 7.000000000000 | 1,786 | 0 | 1,786 | ||
| EMPACHER 44X QUAD | 2016-06-01 | 31,500 | SL | 7.000000000000 | 1,875 | 0 | 1,875 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 9,265,741 | 9,342,252 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 23,310,753 | 22,973,131 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS - 2008 | 2,060,719 | 422,712 | 1,638,007 | |
| FURNISHINGS & FIXTURES - 2008 | 15,895 | 15,895 | 0 | |
| EQUIPMENT - WTC - 2010 | 40,000 | 33,332 | 6,668 | |
| LAND - 2008 | 1,342,406 | 0 | 1,342,406 | |
| LAND - WTC - 2010 | 2,800,000 | 0 | 2,800,000 | |
| LAND - 636 LOST NATION RD - 2010 | 390,000 | 0 | 390,000 | |
| INVENTORY - WTC - 2010 | 10,000 | 0 | 10,000 | |
| BUILDINGS & IMPROVEMENTS - 2008 | 224,647 | 46,080 | 178,567 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 118,910 | 16,261 | 102,649 | |
| FURNITURE & FIXTURES - 2010 | 1,600 | 1,183 | 417 | |
| MACHINERY & EQUIPMENT - 2008 | 469,626 | 469,623 | 3 | |
| MACHINERY & EQUIPMENT - 2009 | 431,732 | 431,732 | 0 | |
| SCULLING EQUIPMENT - 2009 | 5,729 | 5,726 | 3 | |
| SCULLING EQUIPMENT - 2010 | 4,135 | 3,004 | 1,131 | |
| SKIING EQUIPMENT - 2010 | 10,220 | 7,787 | 2,433 | |
| SNOWMAKING EQUIPMENT - 2010 | 134,118 | 98,993 | 35,125 | |
| NEW EQUIPMENT - 2010 | 30,671 | 25,561 | 5,110 | |
| VEHICLES - 2008 | 69,779 | 69,779 | 0 | |
| VEHICLES - 2009 | 34,900 | 34,900 | 0 | |
| VEHICLES - 2009 | 17,129 | 17,129 | 0 | |
| VEHICLES - 2010 | 32,777 | 32,619 | 158 | |
| MACHINERY & EQUIPMENT - 2010 | 29,992 | 21,425 | 8,567 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 76,494 | 9,152 | 67,342 | |
| SNOWMAKING EQUIPMENT - 2011 | 189,801 | 133,311 | 56,490 | |
| NEW EQUIPMENT - 2011 | 1,949 | 1,135 | 814 | |
| NEW EQUIPMENT - 2011 | 10,074 | 6,835 | 3,239 | |
| NEW EQUIPMENT - 2011 | 15,500 | 9,779 | 5,721 | |
| FURNITURE & FIXTURES - 2011 | 2,650 | 1,516 | 1,134 | |
| VEHICLES - 2011 | 60,471 | 50,392 | 10,079 | |
| LAND - 991 LOST NATION RD - 2011 | 165,641 | 0 | 165,641 | |
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 250,000 | 26,174 | 223,826 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 650,902 | 0 | 650,902 | |
| BUILDING - 6123 CREEK ROAD - 2011 | 250,000 | 26,174 | 223,826 | |
| LAND - 6123 CREEK ROAD - 2011 | 97,937 | 0 | 97,937 | |
| BOATS - NON-DEPRECIABLE-2012 | 436,559 | 0 | 436,559 | |
| ACTIVITY CENTER | 453,353 | 21,311 | 432,042 | |
| BUILDINGS - 2012 | 11,410 | 1,025 | 10,385 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 160,349 | 13,021 | 147,328 | |
| EQUIPMENT - SCULLING 2012 | 1,386 | 792 | 594 | |
| EQUIPMENT - SKIING 2012 | 25,651 | 10,992 | 14,659 | |
| FURNITURE & FIXTURES - 2012 | 100 | 56 | 44 | |
| MACHINERY & EQUIPMENT - 2012 | 7,939 | 3,686 | 4,253 | |
| VEHICLES - 2012 | 4,500 | 3,525 | 975 | |
| EQUIPMENT - 2012 | 2,154 | 1,155 | 999 | |
| CABIN - 2013 | 5,368 | 333 | 5,035 | |
| ACTIVITY CENTER - 2013 | 1,695,336 | 79,695 | 1,615,641 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 71,234 | 4,567 | 66,667 | |
| MACHINERY & EQUIPMENT - 2013 | 135,635 | 48,440 | 87,195 | |
| EQUIPMENT - SCULLING 2013 | 21,527 | 7,688 | 13,839 | |
| EQUIPMENT - SKIING 2013 | 11,000 | 3,928 | 7,072 | |
| VEHICLES - 2013 | 5,000 | 2,250 | 2,750 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 794,613 | 30,562 | 764,051 | |
| MACHINERY & EQUIPMENT - 2014 | 19,220 | 4,119 | 15,101 | |
| EQUIPMENT - SCULLING 2014 | 550 | 118 | 432 | |
| EQUIPMENT - SKIING 2014 | 21,093 | 4,520 | 16,573 | |
| VEHICLES - 2014 | 38,170 | 10,815 | 27,355 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2,052,848 | 26,319 | 2,026,529 | |
| MACHINERY & EQUIPMENT - 2015 | 15,504 | 1,107 | 14,397 | |
| EQUIPMENT - SKIING 2015 | 195,775 | 13,984 | 181,791 | |
| MORRISSEY PROPERTY - BUILDING | 125,000 | 1,603 | 123,397 | |
| MORRISSEY PROPERTY - LAND | 158,265 | 0 | 158,265 | |
| SKI TREADMILL | 30,000 | 1,786 | 28,214 | |
| EMPACHER 44X QUAD | 31,500 | 1,875 | 29,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 1,000 | 1,000 | 1,000 |
| GOODWILL - WTC - 2010 | 203,333 | 183,333 | 183,333 |
| NONCOMPETE AGREEMENT | 106,669 | 93,336 | 93,336 |
| GOODWILL | 436,298 | 381,761 | 381,761 |
| ORGANIZATIONAL COSTS | 16,598 | 14,524 | 14,524 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOAT SHIPPING | 4,200 | 0 | 2,272 | 1,928 |
| FOOD PURCHASES | 529,971 | 0 | 286,637 | 243,334 |
| OUTSIDE SERVICES | 10,526 | 0 | 5,693 | 4,833 |
| UTILITIES | 79,192 | 0 | 42,831 | 36,361 |
| REPAIRS AND MAINTENANCE | 163,067 | 0 | 88,195 | 74,871 |
| PROGRAM EXPENSES | 141,067 | 0 | 76,297 | 64,771 |
| INSURANCE | 162,119 | 0 | 87,683 | 74,436 |
| SUPPLIES | 236,481 | 0 | 127,902 | 108,579 |
| CREDIT CARD FEES AND BANK CHARGES | 69,555 | 0 | 37,619 | 31,936 |
| TELEPHONE | 36,286 | 0 | 19,625 | 16,660 |
| COMPUTER SUPPORT | 35,625 | 0 | 19,268 | 16,357 |
| PAYROLL SERVICE | 18,703 | 0 | 10,116 | 8,587 |
| AUTO EXPENSE | 26,349 | 0 | 14,251 | 12,098 |
| DUES & SUBSCRIPTIONS | 4,318 | 0 | 2,335 | 1,983 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 82,145 | 0 | 44,428 | 37,716 |
| LICENSES AND PERMITS | 5,216 | 0 | 2,821 | 2,395 |
| OFFICE EXPENSE | 2,152 | 0 | 1,164 | 988 |
| AMORTIZATION | 89,944 | 0 | 37,830 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRAFTSBURY OPERATIONS | 2,744,950 | 2,744,950 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 348,929 | 385,111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 31,856 | 31,856 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 3,358 | 3,358 | 0 | 0 |
| APERIO GROUP - INVESTMENT MGMT FEES | 57,544 | 57,544 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 61,628 | 0 | 33,332 | 28,296 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 128,234 | 0 | 69,356 | 58,878 |
| FEDERAL EXCISE TAXES & ESTIMATED TAX PAYMENTS | 12,000 | 0 | 0 | 0 |